REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $26,439 initial cash invested.
Cash On Cash
-11.21%
Cap Rate
4.43%
Rent
$834
Cashflow
-$247
Rent Confidence: High
Annual
$10,008
Median
$795
Avg
$817
Samples
25
Financing
Purchase Price $126k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,439
Downpayment 20% $25,180
Closing costs 1% $1,259
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $834
Total Expenses $1,081
Mortgage P&I 80% $670
Property Taxes 18% $150
Home Insurance 5% $44
PManagement 10% $83
CapEx 5% $42
Vacancy 6% $50
Maintenance 5% $42
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2968 Martha St | $1200 | 1 | 1 | 876 | 1.2 mi |
| 2 | 1146 S 32nd St, Apt 201 | $875 | 1 | 1 | 900 | 1.7 mi |
| 3 | 1112 Park Ave, Apt 2 | $800 | 1 | 1 | 900 | 2 mi |
| 4 | 1146 S 32nd St, Apt 102 | $845 | 1 | 1 | 800 | 1.7 mi |
| 5 | 2968 Poppleton Ave, Apt 14 | $700 | 1 | 1 | 800 | 1.8 mi |
| 6 | 2326 S 30th St | $1100 | 1 | 1 | 760 | 1.2 mi |
| 7 | 1141 S 30th Ave, Apt 13 | $715 | 1 | 1 | 800 | 1.8 mi |
| 8 | 804 S 35th St, Apt 1 | $1000 | 1 | 1 | 800 | 2.1 mi |
| 9 | 1507 S 25th Ave Unit B | $795 | 1 | 1 | 800 | 2.2 mi |
| 10 | 3068 S 41st St | $935 | 1 | 1 | 0.5 mi | |
| 11 | 2137 S 42nd St | $695 | 1 | 1 | 0.6 mi | |
| 12 | 3738 Frances St | $700 | 1 | 1 | 0.7 mi | |
| 13 | 3263 Arbor St | $625 | 1 | 1 | 0.8 mi | |
| 14 | 2967 Harris St, Apt 2 | $925 | 1 | 1 | 750 | 1.9 mi |
| 15 | 1001 S 30th Ave, Apt 1 | $970 | 1 | 1 | 750 | 2.1 mi |
| 16 | 1911 Park Ave, Apt 4 | $750 | 1 | 1 | 700 | 1.5 mi |
| 17 | 1901 Park Ave | $745 | 1 | 1 | 1.5 mi | |
| 18 | 1017 S 31st St, Apt 1 | $895 | 1 | 1 | 725 | 2 mi |
| 19 | 1332 S 30th Ave, Apt 4 | $799 | 1 | 1 | 700 | 1.7 mi |
| 20 | 1526 S 29th St, Apt 1 | $695 | 1 | 1 | 1.7 mi | |
| 21 | 1334 S 30th Ave, Apt 8 | $725 | 1 | 1 | 700 | 1.7 mi |
| 22 | 1332 S 30th Apt 2 Unit 1332 Ave, Apt 2 | $725 | 1 | 1 | 700 | 1.7 mi |
| 23 | 1526 S 29th St, Apt 3 | $695 | 1 | 1 | 1.7 mi | |
| 24 | 1526 S 29th St, Apt 2 | $695 | 1 | 1 | 1.7 mi | |
| 25 | 1325 S 30th Ave | $815 | 1 | 1 | 1.7 mi |
Projections